Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Carlson | 35 | D | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
|||||
John Tavares | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||
Jonathan Marchessault | 34 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
|||
Nick Schmaltz | 29 | C/W | $6,054,750 | $6,054,750 | $6,054,750 | $6,054,750 | UFA |
|||||
Troy Terry | 27 | C/W | $1,200,000 | $6,350,000 | RFA |
|||||||
Trevor Moore | 30 | C/W | $2,156,250 | $2,156,250 | $2,156,250 | UFA |
||||||
Ryan Hartman | 30 | C/W | $1,840,092 | $1,840,092 | $1,840,092 | $1,840,092 | UFA |
|||||
Oliver Bjorkstrand | 30 | C/W | $5,491,800 | $5,491,800 | $5,491,800 | $5,491,800 | UFA |
|||||
Josh Manson | 33 | D | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
||||
Brandon Carlo | 28 | D | $2,667,600 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | $4,169,700 | UFA |
|||
Jani Hakanpaa | 33 | D | $4,000,000 | $4,000,000 | $4,000,000 | UFA |
||||||
Jesper Fast | 33 | C/W | $1,940,500 | UFA |
||||||||
Matt Benning | 31 | D | $1,150,000 | $1,150,000 | UFA |
|||||||
Cole Smith | 29 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||
Ryan Donato | 29 | C/W | $2,052,000 | $2,052,000 | $2,052,000 | UFA |
||||||
Josh Brown | 31 | D | $1,220,400 | $1,220,400 | $1,220,400 | UFA |
||||||
Connor Dewar | 26 | C/W | $741,600 | $741,600 | RFA |
|||||||
Riley Tufte | 27 | C/W | $798,250 | $806,000 | RFA |
|||||||
John Beecher | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Sam Montembeault | 28 | G | $663,390 | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
|||
Alex Lyon | 32 | G | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | UFA |
|||
Special Salary | $9,758,500 | $4,446,000 | ||||||||||
Total | $82,265,882 | $81,923,142 | $71,950,542 | $62,521,892 | $32,835,250 | $28,568,250 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Tocchet | 60 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Suter | 40 | D | $1,400,000 | UFA |
||||||||
Erik Gustafsson | 33 | D | $1,499,100 | UFA |
||||||||
Miles Wood | 29 | C/W | $1,499,999 | UFA |
||||||||
Vinnie Hinostroza | 31 | C/W | $1,026,000 | UFA |
||||||||
Ian Mitchell | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
Mark Kastelic | 26 | C/W | $766,530 | $1,469,520 | $1,469,520 | RFA |
||||||
Georgii Merkulov | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Reese Johnson | 26 | C/W | $816,000 | $806,000 | $806,000 | RFA |
||||||
Joona Koppanen | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Oskar Steen | 27 | C/W | $832,000 | $832,000 | RFA |
|||||||
Connor Mackey | 28 | D | $854,100 | RFA |
||||||||
Dennis Cholowski | 27 | D | $842,400 | $842,400 | RFA |
|||||||
James Hamblin | 26 | C/W | $748,553 | $748,553 | RFA |
|||||||
Luke Toporowski | 24 | C/W | $878,700 | $878,700 | RFA |
|||||||
Layton Ahac | 24 | D | $925,000 | RFA |
||||||||
Kevin Mandolese | 24 | G | $851,700 | $851,700 | $851,700 | RFA |
||||||
Kyle Keyser | 26 | G | $772,500 | $772,500 | RFA |
|||||||
Total | $16,223,582 | $9,712,373 | $3,933,220 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $82,265,882 |
Cap Space | $1,234,118 |
Projections | |
---|---|
Current Cash Balance | $4,034,695 |
Projected Expenses | - $6,610,841 |
Projected Revenues | $8,245,096 |
Projected Cash Balance | $5,668,950 |
Revenues | |
---|---|
Total Income To Date | $76,267,140 |
Avg. Income per Home Game | $2,061,274 |
Expenses | |
---|---|
Expenses Paid To Date | $63,791,698 |
Approx. Daily Expenses | $388,873 |
Attendance | |
---|---|
Home Games Played | 37 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |